[PANTECH] QoQ TTM Result on 28-Feb-2023 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
27-Apr-2023
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
28-Feb-2023 [#4]
Profit Trend
QoQ- 1.26%
YoY- 59.11%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Revenue 914,331 992,835 1,012,437 1,038,345 1,099,473 1,008,867 875,371 2.94%
PBT 131,873 151,369 155,584 155,787 157,010 136,689 115,500 9.23%
Tax -32,626 -38,611 -40,248 -41,031 -43,680 -37,658 -32,161 0.96%
NP 99,247 112,758 115,336 114,756 113,330 99,031 83,339 12.33%
-
NP to SH 99,247 112,758 115,336 114,756 113,330 99,031 83,339 12.33%
-
Tax Rate 24.74% 25.51% 25.87% 26.34% 27.82% 27.55% 27.85% -
Total Cost 815,084 880,077 897,101 923,589 986,143 909,836 792,032 1.92%
-
Net Worth 844,401 834,819 834,051 796,952 788,519 771,470 763,363 6.95%
Dividend
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Div 49,526 49,429 49,342 49,267 48,600 43,923 39,187 16.87%
Div Payout % 49.90% 43.84% 42.78% 42.93% 42.88% 44.35% 47.02% -
Equity
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Net Worth 844,401 834,819 834,051 796,952 788,519 771,470 763,363 6.95%
NOSH 850,681 848,654 845,102 843,156 821,374 839,710 837,974 1.00%
Ratio Analysis
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
NP Margin 10.85% 11.36% 11.39% 11.05% 10.31% 9.82% 9.52% -
ROE 11.75% 13.51% 13.83% 14.40% 14.37% 12.84% 10.92% -
Per Share
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 110.45 120.12 122.60 126.38 133.86 122.93 106.65 2.35%
EPS 11.99 13.64 13.97 13.97 13.80 12.07 10.15 11.73%
DPS 6.00 6.00 6.00 6.00 5.92 5.35 4.77 16.50%
NAPS 1.02 1.01 1.01 0.97 0.96 0.94 0.93 6.34%
Adjusted Per Share Value based on latest NOSH - 843,156
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 106.96 116.14 118.44 121.47 128.62 118.02 102.40 2.94%
EPS 11.61 13.19 13.49 13.42 13.26 11.58 9.75 12.33%
DPS 5.79 5.78 5.77 5.76 5.69 5.14 4.58 16.89%
NAPS 0.9878 0.9766 0.9757 0.9323 0.9224 0.9025 0.893 6.95%
Price Multiplier on Financial Quarter End Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 -
Price 0.86 0.845 0.74 0.745 0.72 0.665 0.665 -
P/RPS 0.78 0.70 0.60 0.59 0.54 0.54 0.62 16.52%
P/EPS 7.17 6.19 5.30 5.33 5.22 5.51 6.55 6.20%
EY 13.94 16.14 18.87 18.75 19.16 18.15 15.27 -5.88%
DY 6.98 7.10 8.11 8.05 8.22 8.05 7.18 -1.86%
P/NAPS 0.84 0.84 0.73 0.77 0.75 0.71 0.72 10.81%
Price Multiplier on Announcement Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 18/01/24 19/10/23 26/07/23 27/04/23 12/01/23 18/10/22 28/07/22 -
Price 0.90 0.88 0.785 0.765 0.78 0.63 0.61 -
P/RPS 0.81 0.73 0.64 0.61 0.58 0.51 0.57 26.37%
P/EPS 7.51 6.45 5.62 5.48 5.65 5.22 6.01 15.99%
EY 13.32 15.50 17.79 18.26 17.69 19.15 16.64 -13.77%
DY 6.67 6.82 7.64 7.84 7.59 8.49 7.83 -10.12%
P/NAPS 0.88 0.87 0.78 0.79 0.81 0.67 0.66 21.12%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment